[CARLSBG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.62%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 897,530 693,798 449,134 252,990 929,744 751,097 494,425 48.64%
PBT 97,705 70,681 35,971 14,126 110,423 106,632 72,331 22.13%
Tax -19,212 -16,776 -8,695 -3,487 -24,519 -26,658 -16,721 9.67%
NP 78,493 53,905 27,276 10,639 85,904 79,974 55,610 25.75%
-
NP to SH 78,493 53,905 27,276 10,639 85,904 79,974 55,610 25.75%
-
Tax Rate 19.66% 23.73% 24.17% 24.68% 22.20% 25.00% 23.12% -
Total Cost 819,037 639,893 421,858 242,351 843,840 671,123 438,815 51.42%
-
Net Worth 470,896 458,635 431,156 486,092 476,904 489,137 464,690 0.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 107,022 152 152 - 120,754 22,928 22,928 178.51%
Div Payout % 136.35% 0.28% 0.56% - 140.57% 28.67% 41.23% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 470,896 458,635 431,156 486,092 476,904 489,137 464,690 0.88%
NOSH 305,777 305,757 305,784 305,718 305,708 305,711 305,717 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.75% 7.77% 6.07% 4.21% 9.24% 10.65% 11.25% -
ROE 16.67% 11.75% 6.33% 2.19% 18.01% 16.35% 11.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 293.52 226.91 146.88 82.75 304.13 245.69 161.73 48.62%
EPS 25.67 17.63 8.92 3.48 28.10 26.16 18.19 25.73%
DPS 35.00 0.05 0.05 0.00 39.50 7.50 7.50 178.47%
NAPS 1.54 1.50 1.41 1.59 1.56 1.60 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 305,718
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 293.56 226.93 146.90 82.75 304.10 245.67 161.72 48.64%
EPS 25.67 17.63 8.92 3.48 28.10 26.16 18.19 25.73%
DPS 35.00 0.05 0.05 0.00 39.50 7.50 7.50 178.47%
NAPS 1.5402 1.5001 1.4102 1.5899 1.5598 1.5999 1.5199 0.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.24 4.64 4.84 5.40 5.10 5.00 5.00 -
P/RPS 1.44 2.04 3.30 6.53 1.68 2.04 3.09 -39.80%
P/EPS 16.52 26.32 54.26 155.17 18.15 19.11 27.49 -28.72%
EY 6.05 3.80 1.84 0.64 5.51 5.23 3.64 40.18%
DY 8.25 0.01 0.01 0.00 7.75 1.50 1.50 210.61%
P/NAPS 2.75 3.09 3.43 3.40 3.27 3.13 3.29 -11.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 20/08/07 31/05/07 23/02/07 24/11/06 30/08/06 -
Price 4.02 4.38 4.86 4.98 5.50 5.20 5.00 -
P/RPS 1.37 1.93 3.31 6.02 1.81 2.12 3.09 -41.76%
P/EPS 15.66 24.84 54.48 143.10 19.57 19.88 27.49 -31.21%
EY 6.39 4.03 1.84 0.70 5.11 5.03 3.64 45.37%
DY 8.71 0.01 0.01 0.00 7.18 1.44 1.50 222.02%
P/NAPS 2.61 2.92 3.45 3.13 3.53 3.25 3.29 -14.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment